	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,321	£14,679	£15,046	£15,422	£73,507
Total Expenses	£12,616	£12,656	£12,702	£12,750	£12,798	£63,523
Profit Before Tax	£1,424	£1,665	£1,976	£2,296	£2,624	£9,985
Profit After Tax	£1,153	£1,349	£1,601	£1,860	£2,125	£8,087
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£9,253	£9,692	£15,923	£19,905	£21,254	£76,027
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	10%	17%	21%	23%	82%